1.8

Principal Loan Amount
Annual Interest Rate
Loan Term (Years)
Loan Start Date
 
Part Payments
Part Payment Per Installment

Total
Prepayments

Interest
Payable

Completed
Installments

Savings
Accumulated

Monthly
Installment

Total
Repayments


# Month Opening
Balance
Scheduled Payment Principal
(A)
Interest
(B)
Part Payment
(C)
Total Payment
(A + B)
Closing
Balance
Cumulative
Repayment